[KESM] YoY Annualized Quarter Result on 31-Jan-2018 [#2]

Stock
[KESM] KESM INDUSTRIES BHD
Announcement Date
08-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- -0.87%
YoY- 12.83%
Quarter Report
Latest QR
Upcoming QR
KESM's Result
KESM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 258,136 280,954 325,326 364,368 326,454 280,876 262,518 -0.27%
PBT 18,218 18,764 10,880 52,952 45,548 35,296 20,268 -1.75%
Tax -4,028 -5,976 -4,650 -7,848 -5,574 -5,166 -5,250 -4.31%
NP 14,190 12,788 6,230 45,104 39,974 30,130 15,018 -0.93%
-
NP to SH 14,190 12,788 6,230 45,104 39,974 30,130 9,696 6.54%
-
Tax Rate 22.11% 31.85% 42.74% 14.82% 12.24% 14.64% 25.90% -
Total Cost 243,946 268,166 319,096 319,264 286,480 250,746 247,500 -0.24%
-
Net Worth 362,199 361,420 358,758 347,238 307,699 275,180 252,361 6.20%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 362,199 361,420 358,758 347,238 307,699 275,180 252,361 6.20%
NOSH 43,014 43,014 43,014 43,014 43,014 43,014 43,014 0.00%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 5.50% 4.55% 1.92% 12.38% 12.24% 10.73% 5.72% -
ROE 3.92% 3.54% 1.74% 12.99% 12.99% 10.95% 3.84% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 600.11 653.16 756.32 847.08 758.94 652.98 610.30 -0.27%
EPS 32.98 29.72 14.40 104.80 93.00 70.00 22.60 6.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.4204 8.4023 8.3404 8.0726 7.1534 6.3974 5.8669 6.20%
Adjusted Per Share Value based on latest NOSH - 43,014
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 600.11 653.16 756.32 847.08 758.94 652.98 610.30 -0.27%
EPS 32.98 29.72 14.40 104.80 93.00 70.00 22.60 6.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.4204 8.4023 8.3404 8.0726 7.1534 6.3974 5.8669 6.20%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 16.42 10.12 8.79 19.96 10.20 4.85 2.42 -
P/RPS 2.74 1.55 1.16 2.36 1.34 0.74 0.40 37.77%
P/EPS 49.77 34.04 60.69 19.04 10.98 6.92 10.74 29.09%
EY 2.01 2.94 1.65 5.25 9.11 14.44 9.31 -22.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.20 1.05 2.47 1.43 0.76 0.41 29.64%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 09/03/21 10/03/20 12/03/19 08/03/18 09/03/17 10/03/16 11/03/15 -
Price 13.34 8.06 9.43 19.50 10.02 4.16 2.68 -
P/RPS 2.22 1.23 1.25 2.30 1.32 0.64 0.44 30.93%
P/EPS 40.44 27.11 65.11 18.60 10.78 5.94 11.89 22.60%
EY 2.47 3.69 1.54 5.38 9.27 16.84 8.41 -18.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.96 1.13 2.42 1.40 0.65 0.46 22.81%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment